Valuation Lindt

Stocks

Delayed Swiss Exchange 10:15:52 29/10/2026 GMT			5-day change	1st Jan Change
85,900.00 ^CHF	+0.23%		-1.15%	-26.20%

10-27	Food and household brands warn of more price hikes as Iran war costs bite	RE
10-26	Swiss stocks - Factors to watch on October 26	RE

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	29,923	21,980	23,697	23,214	26,775	19,421	-	-
Change	-	-26.54%	7.81%	-2.04%	15.34%	-27.47%	-	-
Enterprise Value (EV) ¹	30,217	22,552	24,640	23,863	27,872	20,442	20,375	20,327
Change	-	-25.37%	9.26%	-3.15%	16.8%	-26.66%	-0.33%	-0.24%
P/E	60.5x	39.8x	35.7x	34.5x	37.1x	27.1x	25.5x	23.7x
PBR	5.6x	5.09x	5.63x	4.79x	5.44x	3.89x	3.72x	3.55x
PEG	-	2.2x	1.8x	25.55x	4.5x	34.1x	3.97x	3.26x
Capitalization / Revenue	6.53x	4.42x	4.56x	4.25x	4.53x	3.27x	3.16x	3x
EV / Revenue	6.59x	4.54x	4.74x	4.36x	4.71x	3.44x	3.32x	3.14x
EV / EBITDA	32.8x	22.2x	22.5x	20.2x	21.9x	15.9x	15.1x	14.2x
EV / EBIT	46.9x	30.3x	30.3x	27x	28.7x	20.8x	19.7x	18.4x
EV / FCF	51.6x	42.9x	51.6x	27.4x	148x	25x	27x	26.8x
FCF Yield	1.94%	2.33%	1.94%	3.65%	0.67%	4%	3.71%	3.73%
Dividend per Share ²	1,200	1,300	1,400	1,500	1,800	1,860	1,973	2,080
Rate of return	0.98%	1.37%	1.37%	1.5%	1.55%	2.17%	2.3%	2.43%
EPS ²	2,019	2,387	2,859	2,898	3,137	3,162	3,365	3,609
Distribution rate	59.4%	54.5%	49%	51.8%	57.4%	58.8%	58.7%	57.6%
Net sales ¹	4,586	4,970	5,201	5,468	5,916	5,938	6,146	6,466
EBITDA ¹	921.5	1,018	1,094	1,182	1,271	1,289	1,353	1,436
EBIT ¹	644.9	744.6	813.1	884.2	971	981.4	1,036	1,103
Net income ¹	490.5	569.7	671.4	672.3	727.2	726.8	764.5	814.3
Net Debt ¹	294.7	571.3	943.3	649.4	1,096	1,021	954.3	906
Reference price ²	122,200.00	95,000.00	102,000.00	100,000.00	116,400.00	85,700.00	85,700.00	85,700.00
Nbr of stocks (in thousands)	241	232	233	231	230	229.2	-	-
Announcement Date	08/03/22	07/03/23	05/03/24	04/03/25	10/03/26	-	-	-

¹CHF in Million²CHF

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
LINDT	27.11x	3.44x	15.86x	2.17%	23.41B
NESTLÉ S.A.	21.64x	2.92x	14.4x	3.79%	257B
MONDELEZ INTERNATIONAL, INC.	19.25x	2.47x	14.75x	3.32%	78.97B
DANONE	16.89x	1.76x	10.01x	3.7%	45.34B
ARCHER-DANIELS-MIDLAND COMPANY	14.28x	0.51x	9.2x	2.71%	37.22B
THE HERSHEY COMPANY	19.85x	3.04x	12.34x	3.53%	32.91B
AJINOMOTO CO., INC.	35.11x	3.04x	17.71x	1.06%	30.94B
FOSHAN HAITIAN FLAVOURING AND FOOD COMPANY LTD.	25.25x	5.29x	16.86x	3.32%	28.79B
KRAFT HEINZ	-8.41x	1.84x	9.19x	6.72%	28.29B
INNER MONGOLIA YILI INDUSTRIAL GROUP CO., LTD.	17.88x	1.71x	12.11x	4.77%	27.22B
Average	18.88x	2.60x	13.24x	3.51%	58.99B
Weighted average by Cap.	19.87x	2.66x	13.66x	3.59%